[VS] QoQ Quarter Result on 31-Oct-2007 [#1]

Stock

[VS] V.S INDUSTRY BHD

Announcement Date

18-Dec-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Oct-2007 [#1]

Profit Trend

QoQ- 2.99%

YoY- 30.85%

Quarter Report

VS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Quarter Result
Revenue	211,734	201,229	332,658	290,026	277,150	289,128	264,766	-13.85%
YoY %	5.22%	-39.51%	14.70%	4.65%	-4.14%	9.20%	-	-
Horiz. %	79.97%	76.00%	125.64%	109.54%	104.68%	109.20%	100.00%	-
PBT	13,857	10,863	28,743	26,901	26,715	20,925	20,862	-23.89%
YoY %	27.56%	-62.21%	6.85%	0.70%	27.67%	0.30%	-	-
Horiz. %	66.42%	52.07%	137.78%	128.95%	128.06%	100.30%	100.00%	-
Tax	-2,069	-1,461	-7,373	-5,699	-6,189	-3,638	-4,486	-40.33%
YoY %	-41.62%	80.18%	-29.37%	7.92%	-70.12%	18.90%	-	-
Horiz. %	46.12%	32.57%	164.36%	127.04%	137.96%	81.10%	100.00%	-
NP	11,788	9,402	21,370	21,202	20,526	17,287	16,376	-19.69%
YoY %	25.38%	-56.00%	0.79%	3.29%	18.74%	5.56%	-	-
Horiz. %	71.98%	57.41%	130.50%	129.47%	125.34%	105.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,348	9,780	21,207	21,087	20,475	17,703	16,595	-22.40%
YoY %	16.03%	-53.88%	0.57%	2.99%	15.66%	6.68%	-	-
Horiz. %	68.38%	58.93%	127.79%	127.07%	123.38%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.93%	13.45%	25.65%	21.19%	23.17%	17.39%	21.50%	-
YoY %	11.00%	-47.56%	21.05%	-8.55%	33.24%	-19.12%	-	-
Horiz. %	69.44%	62.56%	119.30%	98.56%	107.77%	80.88%	100.00%	-
Total Cost	199,946	191,827	311,288	268,824	256,624	271,841	248,390	-13.47%
YoY %	4.23%	-38.38%	15.80%	4.75%	-5.60%	9.44%	-	-
Horiz. %	80.50%	77.23%	125.32%	108.23%	103.31%	109.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,086	320,354	315,124	312,610	297,818	281,607	276,125	18.49%
YoY %	11.15%	1.66%	0.80%	4.97%	5.76%	1.99%	-	-
Horiz. %	128.96%	116.02%	114.12%	113.21%	107.86%	101.99%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Dividend
Div	8,992	4,233	4,258	-	17,897	6,151	7,555	12.32%
YoY %	112.43%	-0.59%	0.00%	-	190.96%	-18.58%	-	-
Horiz. %	119.02%	56.03%	56.36%	-	236.89%	81.42%	100.00%	-
Div Payout %	79.24%	43.29%	20.08%	-	87.41%	34.75%	45.53%	-
YoY %	83.04%	115.59%	0.00%	-	151.54%	-23.68%	-	-
Horiz. %	174.04%	95.08%	44.10%	-	191.98%	76.32%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Equity
Net Worth	356,086	320,354	315,124	312,610	297,818	281,607	276,125	18.49%
YoY %	11.15%	1.66%	0.80%	4.97%	5.76%	1.99%	-	-
Horiz. %	128.96%	116.02%	114.12%	113.21%	107.86%	101.99%	100.00%	-
NOSH	179,841	141,125	141,947	142,095	143,181	136,702	137,375	19.69%
YoY %	27.43%	-0.58%	-0.10%	-0.76%	4.74%	-0.49%	-	-
Horiz. %	130.91%	102.73%	103.33%	103.44%	104.23%	99.51%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Ratio Analysis
NP Margin	5.57%	4.67%	6.42%	7.31%	7.41%	5.98%	6.19%	-
YoY %	19.27%	-27.26%	-12.18%	-1.35%	23.91%	-3.39%	-	-
Horiz. %	89.98%	75.44%	103.72%	118.09%	119.71%	96.61%	100.00%	-
ROE	3.19%	3.05%	6.73%	6.75%	6.88%	6.29%	6.01%	-
YoY %	4.59%	-54.68%	-0.30%	-1.89%	9.38%	4.66%	-	-
Horiz. %	53.08%	50.75%	111.98%	112.31%	114.48%	104.66%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Per Share
RPS	117.73	142.59	234.35	204.11	193.57	211.50	192.73	-28.02%
YoY %	-17.43%	-39.16%	14.82%	5.45%	-8.48%	9.74%	-	-
Horiz. %	61.09%	73.98%	121.59%	105.90%	100.44%	109.74%	100.00%	-
EPS	6.31	6.93	14.94	14.84	14.30	12.95	12.08	-35.16%
YoY %	-8.95%	-53.61%	0.67%	3.78%	10.42%	7.20%	-	-
Horiz. %	52.24%	57.37%	123.68%	122.85%	118.38%	107.20%	100.00%	-
DPS	5.00	3.00	3.00	0.00	12.50	4.50	5.50	-6.16%
YoY %	66.67%	0.00%	0.00%	0.00%	177.78%	-18.18%	-	-
Horiz. %	90.91%	54.55%	54.55%	0.00%	227.27%	81.82%	100.00%	-
NAPS	1.98	2.27	2.22	2.20	2.08	2.06	2.01	-0.99%
YoY %	-12.78%	2.25%	0.91%	5.77%	0.97%	2.49%	-	-
Horiz. %	98.51%	112.94%	110.45%	109.45%	103.48%	102.49%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Adjusted Per Share Value based on latest NOSH - 142,095
RPS	5.38	5.12	8.46	7.37	7.05	7.35	6.73	-13.87%
YoY %	5.08%	-39.48%	14.79%	4.54%	-4.08%	9.21%	-	-
Horiz. %	79.94%	76.08%	125.71%	109.51%	104.75%	109.21%	100.00%	-
EPS	0.29	0.25	0.54	0.54	0.52	0.45	0.42	-21.89%
YoY %	16.00%	-53.70%	0.00%	3.85%	15.56%	7.14%	-	-
Horiz. %	69.05%	59.52%	128.57%	128.57%	123.81%	107.14%	100.00%	-
DPS	0.23	0.11	0.11	0.00	0.45	0.16	0.19	13.59%
YoY %	109.09%	0.00%	0.00%	0.00%	181.25%	-15.79%	-	-
Horiz. %	121.05%	57.89%	57.89%	0.00%	236.84%	84.21%	100.00%	-
NAPS	0.0905	0.0814	0.0801	0.0795	0.0757	0.0716	0.0702	18.46%
YoY %	11.18%	1.62%	0.75%	5.02%	5.73%	1.99%	-	-
Horiz. %	128.92%	115.95%	114.10%	113.25%	107.83%	101.99%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	-
Price	1.75	2.54	2.48	4.02	3.84	2.75	2.19	-
P/RPS	1.49	1.78	1.06	1.97	1.98	1.30	1.14	19.56%
YoY %	-16.29%	67.92%	-46.19%	-0.51%	52.31%	14.04%	-	-
Horiz. %	130.70%	156.14%	92.98%	172.81%	173.68%	114.04%	100.00%	-
P/EPS	27.73	36.65	16.60	27.09	26.85	21.24	18.13	32.78%
YoY %	-24.34%	120.78%	-38.72%	0.89%	26.41%	17.15%	-	-
Horiz. %	152.95%	202.15%	91.56%	149.42%	148.10%	117.15%	100.00%	-
EY	3.61	2.73	6.02	3.69	3.72	4.71	5.52	-24.67%
YoY %	32.23%	-54.65%	63.14%	-0.81%	-21.02%	-14.67%	-	-
Horiz. %	65.40%	49.46%	109.06%	66.85%	67.39%	85.33%	100.00%	-
DY	2.86	1.18	1.21	0.00	3.26	1.64	2.51	9.10%
YoY %	142.37%	-2.48%	0.00%	0.00%	98.78%	-34.66%	-	-
Horiz. %	113.94%	47.01%	48.21%	0.00%	129.88%	65.34%	100.00%	-
P/NAPS	0.88	1.12	1.12	1.83	1.85	1.33	1.09	-13.30%
YoY %	-21.43%	0.00%	-38.80%	-1.08%	39.10%	22.02%	-	-
Horiz. %	80.73%	102.75%	102.75%	167.89%	169.72%	122.02%	100.00%	-

	31/07/08	30/04/08	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	CAGR
Price Multiplier on Announcement Date
Date	25/09/08	26/06/08	27/03/08	18/12/07	28/09/07	28/06/07	30/03/07	-
Price	1.68	2.24	2.23	3.96	4.00	3.34	2.32	-
P/RPS	1.43	1.57	0.95	1.94	2.07	1.58	1.20	12.41%
YoY %	-8.92%	65.26%	-51.03%	-6.28%	31.01%	31.67%	-	-
Horiz. %	119.17%	130.83%	79.17%	161.67%	172.50%	131.67%	100.00%	-
P/EPS	26.62	32.32	14.93	26.68	27.97	25.79	19.21	24.31%
YoY %	-17.64%	116.48%	-44.04%	-4.61%	8.45%	34.25%	-	-
Horiz. %	138.57%	168.25%	77.72%	138.89%	145.60%	134.25%	100.00%	-
EY	3.76	3.09	6.70	3.75	3.57	3.88	5.21	-19.55%
YoY %	21.68%	-53.88%	78.67%	5.04%	-7.99%	-25.53%	-	-
Horiz. %	72.17%	59.31%	128.60%	71.98%	68.52%	74.47%	100.00%	-
DY	2.98	1.34	1.35	0.00	3.13	1.35	2.37	16.51%
YoY %	122.39%	-0.74%	0.00%	0.00%	131.85%	-43.04%	-	-
Horiz. %	125.74%	56.54%	56.96%	0.00%	132.07%	56.96%	100.00%	-
P/NAPS	0.85	0.99	1.00	1.80	1.92	1.62	1.15	-18.26%
YoY %	-14.14%	-1.00%	-44.44%	-6.25%	18.52%	40.87%	-	-
Horiz. %	73.91%	86.09%	86.96%	156.52%	166.96%	140.87%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos